Terraced
TW10
2 beds
1 bath
Albert Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-48,977
↘ -12%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
18%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,800 | £41,412 | £42,447 | £43,508 | £44,814 | £212,982 |
| Total Expenses | £52,190 | £52,263 | £52,377 | £52,494 | £52,635 | £261,959 |
| Profit Before Tax | £-11,390 | £-10,851 | £-9,930 | £-8,986 | £-7,822 | £-48,977 |
| Profit After Tax | £-11,390 | £-10,851 | £-9,930 | £-8,986 | £-7,822 | £-48,977 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £-11,378 | £-10,839 | £14,071 | £33,855 | £49,187 | £74,897 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change